Valuation Inter Action Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 04/09/2026 pm IST			5-day change	1st Jan Change
1,740.00 ^JPY	+2.96%		-4.81%	+19.26%

13/07	Inter Action Corporation Provides Special Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI
13/07	Inter Action Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,653	23,508	15,400	16,034	13,221	17,146	-	-
Change	-	-8.36%	-34.49%	4.11%	-17.54%	29.69%	-	-
Enterprise Value (EV)	19,466	17,559	9,400	10,515	4,888	13,878	17,146	17,146
Change	-	-9.8%	-46.47%	11.86%	-53.52%	183.95%	0%	0%
P/E	22.1x	31.1x	15.8x	14.1x	13.5x	41.7x	16.3x	14.9x
PBR	2.84x	2.52x	1.52x	1.45x	1.12x	2.02x	-	-
PEG	-	-0.9x	0.5x	0.9x	-1x	-1x	0.2x	1.54x
Capitalization / Revenue	3.87x	3.91x	2.25x	2.07x	1.98x	4.53x	2.38x	2.29x
EV / Revenue	0x	0x	0x	0x	0x	0x	2.38x	2.29x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	0x	10.7x	10.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	25	35	43	44	55	55
Rate of return	0.86%	0.92%	1.76%	2.38%	3.57%	2.04%	3.25%	3.25%
EPS ²	105.6	69.58	90.12	104.2	89.45	51.64	103.4	113.4
Distribution rate	18.9%	28.7%	27.7%	33.6%	48.1%	85.2%	53.2%	48.5%
Net sales ¹	6,627	6,017	6,857	7,755	6,668	4,822	7,212	7,500
EBITDA	1,942	1,330	1,629	-	-	-	-	-
EBIT ¹	1,751	1,130	1,449	1,578	1,418	702.6	1,599	1,700
Net income ¹	1,159	761.1	981.1	1,133	979	530.3	1,049	1,150
Net Debt	-6,187	-5,949	-6,000	-5,519	-8,333	-7,975	-	-
Reference price ²	2,333.00	2,164.00	1,421.00	1,472.00	1,205.00	1,690.00	1,690.00	1,690.00
Nbr of stocks (in thousands)	10,996	10,863	10,837	10,892	10,971	10,145	-	-
Announcement Date	12/07/21	12/07/22	12/07/23	12/07/24	11/07/25	13/07/26	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTER ACTION CORPORATION	28.6x	-	-	2.6%	11Cr
KLA CORPORATION	32.05x	12.62x	26.19x	0.56%	23TCr
ADVANTEST CORPORATION	35.22x	12.99x	25.54x	0.28%	15TCr
TERADYNE, INC.	38.14x	10.13x	28.57x	0.15%	5.29TCr
HON. PRECISION, INC.	45.6x	17.82x	35.46x	1.41%	3.33TCr
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	85.57x	23.99x	73.59x	0.14%	2.54TCr
TONGFU MICROELECTRONICS CO.,LTD	56.8x	3.12x	15.18x	0.14%	1.34TCr
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	85.07x	37x	84.87x	0.29%	1.12TCr
KING YUAN ELECTRONICS CO., LTD.	29.03x	7.95x	15.54x	1.88%	1.06TCr
WINWAY TECHNOLOGY CO., LTD.	71.83x	16.16x	58.1x	0.89%	804.04Cr
Average	50.79x	15.75x	40.34x	0.83%	5.31TCr
Weighted average by Cap.	39.24x	13.58x	30.32x	0.49%